Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.2% first-year return on $53,469 initial cash invested.
13.2%
Cash On Cash
11.37%
Cap Rate
1.76
DSCR
$2,566
Rent
$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,469
Downpayment
20%
$33,780
Closing costs
1%
$1,689
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,566
Total Expenses
$1,978
Mortgage P&I
35%
$910
Property Taxes
5%
$134
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282